OFF_MARKETGood Deal7 days on market

10827 Venice Cir

10827 Venice Cir, Tampa, FL 33635, Tampa, FL 33635
$325,000
Zestimate®:$330,200$5,200 Under Market

Listing Price

Property image 1
10827 Venice Cir, Tampa, FL 33635
Loc: Tampa, FL
Days Listed
7
Tax Assessed
$294k
Zestimate®
$330k
2% Under Valued
Lot Size
5,300 sqft
Rent Estimate
$2,142/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Lowry Elementary School

PK-5
1.9 mi away
9

Farnell Middle School

6-8
4.5 mi away
6

Alonso High School

9-12
0.8 mi away
Haven Underwritten Market·Prime (>= 1.25x)

Tampa, FL Investment Analysis (2026)

Cap Rate Range: 5.8% - 6.9% · Median Rent: $2,600/mo · Effective Tax: 0.91%

Open Tampa Market Underwrite

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.18%
Total ROI
25.5%
Cash Flow
$300/mo
DSCR
1.18
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-06Sold$330,000$230
2026-03-06Pending sale$325,000$227
2026-02-25Listed for sale$325,000$227
2016-07-26Sold$156,000$109
2016-06-14Listed for sale$159,900$112
2014-05-10Listing removed$1,350$1
2014-04-21Price change$1,350$1
2014-03-13Listed for rent$1,375$1
2012-12-28Listing removed$1,395$1
2012-12-06Price change$1,395$1
2012-11-15Listed for rent$1,495$1
2005-11-11Sold$200,000$140
1999-04-29Sold$90,000$63

Tax History

YearProperty TaxTax Assessment
2025$2,694.12$158,415
2024$2,499.07$153,950
2023$2,386.33$149,466
2022$2,225.92$145,113
2021$2,177.06$140,886
2020$2,093.21$138,941
2019$2,000.56$135,817
2018$2,000.56$133,285
2017$1,946.11$130,544
2016$1,910.09$115,852
2015$2,519.81$119,608
2014$2,646.64$108,735
2013$2,420.61$107,152
2012$1,460.89$97,779
2011$1,425.47$95,887
2010$1,505.44$100,572
2009$1,451.87$97,928
2008$2,627.39$156,079
2007$3,285.35$175,649
2006$3,463$171,365
2005$3,081.31$125,729
2004$0$117,967
2003$0$93,232
2002$0$76,582
2001$0$75,376
2000$1,367.14$73,181
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,831
Built
1984
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $325,000Rent Basis: Observed Comp Model ($2,142/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $163/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.60%

NOI: $14,957/yr

Cash-on-Cash Yield
-7.1%

On $74,750 invested

DSCR Ratio
0.74x

Negative debt coverage

5-Yr Leveraged ROI
+58.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$240/mo
Homeowner / Hazard Insurance-$163/mo
Vacancy Reserve (5% of rent)-$107/mo
Repairs & Maintenance (10% of rent)-$214/mo
Property Management (8% of rent)-$171/mo
Total Pure Operating Expenses-$896/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,142/mo
Less: Operating Expenses-$896/mo
Net Operating Income (NOI)+$1,246/mo
Less: Debt Service (30yr @ 6.75%)-$1,686/mo
Net Cash Flow
$-440/mo
$-5,280/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.

10827 Venice Cir | Tampa, FL | Haven AI Analysis | Haven by ScoutHavens